Capital City Bank Group, Inc. Reports Third Quarter 2017 Results

TALLAHASSEE, Fla., Oct. 24, 2017 (GLOBE NEWSWIRE) -- Capital City Bank Group, Inc. (Nasdaq:CCBG) today reported net income of $4.6 million, or $0.27 per diluted share for the third quarter of 2017 compared to net income of $3.6 million, or $0.21 per diluted share for the second quarter of 2017, and $2.9 million, or $0.17 per diluted share, for the third quarter of 2016.  For the first nine months of 2017, net income totaled $10.9 million, or $0.64 per diluted share, compared to net income of $8.4 million, or $0.49 per diluted share for the same period in 2016.       

HIGHLIGHTS

  • Earnings per share grew 29% sequentially and 31% over prior year to date
  • Significant improvement in operating leverage driven by margin expansion and expense reduction
    • Net interest income up 3.7% sequentially and 6.2% over prior year to date
    • Average loan growth of 1.9% sequentially and 5.2% over prior year to date
    • Noninterest expense down 4.3% sequentially and 3.6% from prior year to date
  • NPAs down 21% sequentially and 35% from year-end 2016

“We delivered another quarter of strong results through a persistent focus on growing our loan portfolio and managing expenses,” said William G. Smith, Jr., Chairman President and Chief Executive Officer of Capital City Bank Group. Given our asset-sensitive balance sheet, the higher rate environment has produced strong growth in our margin. We continue to manage our credit risk in line with our commitment to responsible growth in the markets we serve.  Lower expenses reflect our sustained focus on streamlining our operations. The possibilities for the future are exciting as we execute on initiatives that provide shareowner value and enhance performance.”

Compared to the second quarter of 2017, the increase in earnings reflected higher net interest income of $0.8 million, a $1.2 million decrease in noninterest expense, and a $0.1 million reduction in the loan loss provision, partially offset by higher income taxes of $1.0 million and a $0.1 million decrease in noninterest income.

Compared to the third quarter of 2016, performance reflected higher net interest income of $1.9 million and a $1.3 million decrease in noninterest expense, partially offset by higher income taxes of $1.1 million and a $0.4 million increase in the loan loss provision.

The increase in earnings for the first nine months of 2017 versus the comparable period in 2016 was attributable to higher net interest income of $3.6 million and a $3.1 million reduction in noninterest expense, partially offset by lower noninterest income of $2.0 million, a $1.2 million increase in income taxes, and a $1.0 million increase in the loan loss provision.

Our return on average assets (“ROA”) was 0.65% and our return on average equity (“ROE”) was 6.33% for the third quarter of 2017.  These metrics were 0.51% and 5.07% for the second quarter of 2017, respectively, and 0.42% and 4.12% for the third quarter of 2016, respectively.  For the first nine months of 2017, our ROA was 0.52% and our ROE was 5.15% compared to 0.41% and 4.06%, respectively, for the same period in 2016.

Discussion of Operating Results

Tax equivalent net interest income for the third quarter of 2017 was $21.6 million compared to $20.8 million for the second quarter of 2017 and $19.6 million for the third quarter of 2016.  The increase in tax equivalent net interest income compared to both prior periods reflected a favorable shift in the earning asset mix and improved yields, partially offset by higher rates paid on negotiated rate deposits. Also, as compared to the second quarter of 2017, there was one additional calendar day.  For the first nine months of 2017, tax equivalent net interest income totaled $62.4 million compared to $58.6 million for the comparable period in 2016.  The year over year increase was driven by growth in the loan and investment portfolios, coupled with higher short-term rates, partially offset by a higher rate paid on negotiated rate deposits and one less calendar day as 2016 was a Leap Year.

The overnight funds rate has increased four times since December 2015, positively affecting our net interest income due to favorable repricing of our variable and adjustable rate earning assets.  Although these rate increases have also resulted in higher rates paid on our negotiated rate deposit products, we continue to monitor and manage our overall cost of funds, which was 17 basis points in the third quarter of 2017, and 15 basis points for the full year.  Despite highly competitive loan pricing across most markets, the yield of the overall loan portfolio has increased quarter-over-quarter.

Our net interest margin for the third quarter of 2017 was 3.48%, an increase of 15 basis points over the second quarter of 2017 and an increase of 25 basis points over the third quarter of 2016.  For the first nine months of 2017, the net interest margin increased 12 basis points to 3.34% compared to the same period in 2016.  The increase in the margin as compared to all respective periods reflects rising interest rates and a favorable shift in our earning asset mix, which has produced higher net interest income in each period. 

The provision for loan losses for the third quarter of 2017 was $0.5 million compared to $0.6 million for the second quarter of 2017 and no provision for the third quarter of 2016.  For the first nine months of 2017, the loan loss provision totaled $1.4 million compared to $0.4 million for the same period in 2016.  The increase in the loan loss provision compared to the prior year was primarily attributable to growth in the loan portfolio.  At September 30, 2017, the allowance for loan losses was $13.3 million, or 0.82% of outstanding loans (net of overdrafts) and provided coverage of 203% of nonperforming loans compared to 0.81% and 166%, respectively, at June 30, 2017 and 0.86% and 157%, respectively, at December 31, 2016.

Noninterest income for the third quarter of 2017 totaled $13.0 million, a decrease of $0.1 million, or 1.1%, from the second quarter of 2017, and unchanged from the third quarter of 2016.  For the first nine months of 2017, noninterest income totaled $38.8 million, a $2.0 million, or 5.0%, decrease from the same period in 2016, primarily due to lower other income of $2.5 million and deposit fees of $0.8 million, partially offset by higher wealth management fees of $0.9 million and mortgage banking fees of $0.5 million.  The decrease in other income was attributable to a $2.5 million gain from the partial retirement of our trust preferred securities (“TRUPs”) in the second quarter of 2016.  Growth in assets under management as well as improved sales efforts have resulted in strong growth in wealth management fees.  Third quarter 2017 wealth management fees reflected a large account booked during the quarter that contributed $0.2 million in gross fees.  Continued strong home sales in our markets and a growing market share of residential loan production have driven the improvement in mortgage banking fees.       

Noninterest expense for the third quarter of 2017 totaled $26.7 million, a decrease of $1.2 million, or 4.3%, from the second quarter of 2017, and a $1.3 million, or 4.7%, decline from the third quarter of 2016.  Lower other real estate owned (“OREO”) expense and other expense drove the reduction from both prior periods.  The reduction in OREO expense reflected a higher level of gains recognized on the sale of OREO properties.  The decrease in other expense was attributable to lower advertising expense, legal expense, professional fees, and processing fees.  For the first nine months of 2017, noninterest expense totaled $82.6 million, a decrease of $3.1 million, or 3.6%, from the same period in 2016 primarily attributable to lower OREO expense of $2.5 million, other expense of $1.1 million, and occupancy expense of $0.3 million that was partially offset by higher compensation expense of $0.8 million.  All OREO expense categories (gain/loss on sale, carrying costs, and valuation adjustments) continue to improve as we liquidate our remaining properties.  Continued reduction in legal expense and FDIC insurance expense drove the decline in other expense.  The decrease in occupancy expense reflected our continuing efforts to optimize our banking office structure.  The increase in compensation expense was primarily due to higher stock compensation expense related to higher pay-out values reflective of improving financial performance.  Higher pension plan expense contributed to a lesser extent and was attributable to utilization of a lower discount rate for plan liabilities.  

We realized income tax expense of $2.5 million (35% effective rate) for the third quarter of 2017 compared to $1.6 million (30% effective rate) for the second quarter of 2017 and $1.4 million (33% effective rate) for the third quarter of 2016.  The lower effective tax rate for the second quarter of 2017 reflected income tax benefits realized in connection with stock based compensation awards.  For the first nine months of 2017, income tax expense totaled $5.5 million (34% effective rate) compared to $4.3 million (34% effective rate) for the comparable period in 2016.

Discussion of Financial Condition

Average earning assets were $2.466 billion for the third quarter of 2017, a decrease of $35.7 million, or 1.4%, from the second quarter of 2017, and an increase of $42.9 million, or 1.8%, over the fourth quarter of 2016.  The decline in earning assets compared to the second quarter 2017 was attributable to decreases in our short-term investments, partially offset by growth in our loan portfolio. The increase in earning assets compared to the fourth quarter 2016 was primarily due to growth in the loan portfolio, partially offset by a decline in total investment securities. The decline in the level of our short-term investments (which consists primarily of overnight funds) during the third quarter was mostly attributable to the seasonality of our public fund deposits.

We maintained an average net overnight funds (deposits with banks plus fed funds sold less fed funds purchased) sold position of $140.7 million during the third quarter of 2017 compared to an average net overnight funds sold position of $200.8 million in the second quarter of 2017 and $145.5 million in the fourth quarter of 2016. The decrease in net overnight funds compared to the second quarter of 2017 reflected growth in our loan portfolio and declines in public fund balances. The decrease in net overnight funds compared to the fourth quarter of 2016 primarily reflected higher levels of loan growth, partially offset by increases in noninterest bearing deposits and savings accounts. 

Average loans increased $29.9 million, or 1.9% compared to the second quarter of 2017, and have grown $65.3 million, or 4.2% compared to the fourth quarter of 2016.  Increases over both prior periods reflected growth in all loans types except commercial loans and home equity loans.  We have acquired three loan pools during 2017, including $18.3 million of adjustable rate residential loans in the first quarter, $16.4 million of fixed and adjustable commercial real estate loans in the second quarter, and $8.5 million of adjustable residential real estate loans in the third quarter.  The loans were individually reviewed and evaluated in accordance with our credit underwriting standards.

We continue to make minor modifications on some of our lending programs to try to mitigate the impact that consumer and business deleveraging has had on our portfolio.  These programs, coupled with economic improvements in our anchor markets, have helped to increase overall production.

Nonperforming assets (nonaccrual loans and OREO) totaled $12.5 million at September 30, 2017, a decrease of $3.4 million, or 21%, from June 30, 2017 and $6.6 million, or 35%, from December 31, 2016.  Nonaccrual loans totaled $6.6 million at September 30, 2017, a $1.4 million decrease from June 30, 2017 and a $2.0 million decrease from December 31, 2016.  The balance of OREO totaled $6.0 million at September 30, 2017, a decrease of $2.0 million from June 30, 2017 and $4.6 million from December 31, 2016.  Nonperforming assets represented 0.45% of total assets at September 30, 2017 compared to 0.57% at June 30, 2017 and 0.67% at December 31, 2016.

Average total deposits were $2.329 billion for the third quarter of 2017, a decrease of $44.3 million, or 1.9%, from the second quarter of 2017, and an increase of $22.2 million, or 1.0% over the fourth quarter of 2016.  The decline in average deposits compared to the second quarter of 2017 reflected lower public NOW account and certificates of deposit balances, partially offset by increases in all other deposit types. The increase over the fourth quarter 2016 reflects higher levels of noninterest bearing deposits, savings accounts, and money market accounts, partially offset by declines in public NOW accounts and certificates of deposit.  The seasonal inflows of public funds peaked in the first quarter of 2017 for this cycle, and are expected to decline into the fourth quarter of 2017.

Deposit levels remain strong, as the seasonal decline in public NOW accounts was partially offset by increases in all other non-maturity deposits during the quarter.  Average core deposits continue to experience growth as rates have increased from historical lows.  We continue to monitor our overall liquidity position and deposit rates as we believe that a prudent pricing discipline remains the key to managing our mix of deposits.

Compared to the second quarter of 2017, average borrowings increased $0.3 million due to an increase in the balance of repurchase agreements, partially offset by a decline in long-term borrowings.  Compared to the fourth quarter of 2016, average borrowings decreased by $6.9 million primarily driven by FHLB pay-downs of matched funded advances. 

Shareowners’ equity was $285.2 million at September 30, 2017, compared to $281.5 million at June 30, 2017 and $275.2 million at December 31, 2016.  Our leverage ratio was 10.48%, 10.20%, and 10.23%, respectively, for these periods.  Further, at September 30, 2017, our risk-adjusted capital ratio was 16.96% compared to 16.32% and 16.28% at June 30, 2017 and December 31, 2016, respectively.  Our common equity tier 1 ratio was 13.26% at September 30, 2017, compared to 12.72% at June 30, 2017 and 12.61% at December 31, 2016.  All of our capital ratios exceeded the threshold to be designated as “well-capitalized” under the Basel III capital standards.

About Capital City Bank Group, Inc.

Capital City Bank Group, Inc. (Nasdaq:CCBG) is one of the largest publicly traded financial holding companies headquartered in Florida and has approximately $2.8 billion in assets.  We provide a full range of banking services, including traditional deposit and credit services, mortgage banking, asset management, trust, merchant services, bankcards, and securities brokerage services.  Our bank subsidiary, Capital City Bank, was founded in 1895 and now has 60 banking offices and 73 ATMs in Florida, Georgia and Alabama.  For more information about Capital City Bank Group, Inc., visit www.ccbg.com.

FORWARD-LOOKING STATEMENTS

Forward-looking statements in this Press Release are based on current plans and expectations that are subject to uncertainties and risks, which could cause the Company’s future results to differ materially.  The following factors, among others, could cause the Company’s actual results to differ: the accuracy of the Company’s financial statement estimates and assumptions; legislative or regulatory changes, including the Dodd-Frank Act, Basel III, and the ability to repay and qualified mortgage standards; fluctuations in inflation, interest rates, or monetary policies; the effects of security breaches and computer viruses that may affect the Company’s computer systems or fraud related to debit card products; changes in consumer spending and savings habits; the Company’s growth and profitability; the strength of the U.S. economy and the local economies where the Company conducts operations; the effects of the Company’s lack of a diversified loan portfolio, including the risks of geographic and industry concentrations; harsh weather conditions and man-made disasters; changes in the stock market and other capital and real estate markets; customer acceptance of third-party products and services; increased competition and its effect on pricing, including the long-term impact on our net interest margin from the repeal of Regulation Q; negative publicity and the impact on our reputation; technological changes, especially changes that allow out of market competitors to compete in our markets; changes in accounting; and the Company’s ability to manage the risks involved in the foregoing.  Additional factors can be found in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016, and the Company’s other filings with the SEC, which are available at the SEC’s internet site (http://www.sec.gov).  Forward-looking statements in this Press Release speak only as of the date of the Press Release, and the Company assumes no obligation to update forward-looking statements or the reasons why actual results could differ.

USE OF NON-GAAP FINANCIAL MEASURES

We present a tangible common equity ratio and a tangible book value per diluted share that removes the effect of goodwill resulting from merger and acquisition activity.  We believe these measures are useful to investors because it allows investors to more easily compare our capital adequacy to other companies in the industry.  The GAAP to non-GAAP reconciliation is provided below.

(Dollars in Thousands)         Sep 30, 2017
  Jun 30, 2017   Mar 31, 2017
  Dec 31, 2016   Sep 30, 2016
Shareowners' Equity (GAAP)         $ 285,201       $ 281,513     $ 278,059     $ 275,168       $ 276,624  
Less: Goodwill (GAAP)         84,811       84,811       84,811         84,811       84,811  
Tangible Shareowners' Equity (non-GAAP)   A     200,390       196,702       193,248       190,357       191,813  
Total Assets (GAAP)         2,790,842       2,814,843         2,895,531       2,845,197       2,753,154  
Less: Goodwill (GAAP)         84,811       84,811       84,811       84,811       84,811  
Tangible Assets (non-GAAP)   B   $ 2,706,031     $ 2,730,032     $ 2,810,720     $ 2,760,386     $ 2,668,343  
Tangible Common Equity Ratio (non-GAAP)   A/B     7.41 %     7.21 %     6.88 %     6.90 %     7.19 %
Actual Diluted Shares Outstanding (GAAP)   C     17,045       17,025       16,979       16,949       16,874  
Tangible Book Value per Diluted Share (non-GAAP)   A/C   $ 11.76     $ 11.55     $ 11.38     $ 11.23     $ 11.37  


CAPITAL CITY BANK GROUP, INC.                        
EARNINGS HIGHLIGHTS                        
Unaudited                        
                         
      Three Months Ended     Nine Months Ended
(Dollars in thousands, except per share data)         Sep 30, 2017   Jun 30, 2017   Sep 30, 2016         Sep 30, 2017   Sep 30, 2016
                         
EARNINGS                        
Net Income   $ 4,555   $ 3,561   $ 2,873     $ 10,860     $ 8,450  
Net Income Per Common Share   $ 0.27   $ 0.21   $ 0.17     $ 0.64     $ 0.49  
PERFORMANCE                        
Return on Average Assets     0.65 %   0.51 %   0.42 %     0.52   %   0.41 %
Return on Average Equity     6.33 %   5.07 %   4.12 %     5.15   %   4.06 %
Net Interest Margin     3.48 %   3.33 %   3.23 %     3.34   %   3.22 %
Noninterest Income as % of Operating Revenue     37.94 %   39.05 %   40.24 %     38.72   %   41.40 %
Efficiency Ratio     77.21 %   82.28 %   85.92 %     81.53   %   86.05 %
CAPITAL ADEQUACY                        
Tier 1 Capital Ratio     16.19 %   15.58 %   15.48 %     16.19   %   15.48 %
Total Capital Ratio     16.96 %   16.32 %   16.28 %     16.96   %   16.28 %
Tangible Common Equity Ratio     7.41 %   7.21 %   7.19 %     7.41   %   7.19 %
Leverage Ratio     10.48 %   10.20 %   10.12 %     10.48   %   10.12 %
Common Equity Tier 1 Ratio     13.26 %   12.72 %   12.55 %     13.26   %   12.55 %
Equity to Assets     10.22 %   10.00 %   10.05 %     10.22   %   10.05 %
ASSET QUALITY                        
Allowance as % of Non-Performing Loans     203.39 %   166.23 %   159.56 %     203.39   %   159.56 %
Allowance as a % of Loans     0.82 %   0.81 %   0.88 %     0.82   %   0.88 %
Net Charge-Offs as % of Average Loans     0.10 %   0.17 %   (0.02 )%     0.12   %   0.05 %
Nonperforming Assets as % of Loans and ORE     0.76 %   0.97 %   1.35 %     0.76   %   1.35 %
Nonperforming Assets as % of Total Assets     0.45 %   0.57 %   0.78 %     0.45   %   0.78 %
STOCK PERFORMANCE                        
High   $ 24.58   $ 22.39   $ 15.35     $ 24.58     $ 15.96  
Low     19.60     17.68     13.32       17.68       12.83  
Close   $ 24.01   $ 20.42   $ 14.77     $ 24.01     $ 14.77  
Average Daily Trading Volume                           29,551     23,349     19,696       25,362       20,840  


CAPITAL CITY BANK GROUP, INC.                      
CONSOLIDATED STATEMENT OF FINANCIAL CONDITION              
Unaudited                      
                       
    2017      2016 
(Dollars in thousands)   Third Quarter   Second Quarter   First Quarter     Fourth Quarter   Third Quarter
ASSETS                      
Cash and Due From Banks $ 50,420   $ 72,801   $ 47,650     $ 48,268   $ 79,608  
Funds Sold and Interest Bearing Deposits   140,694     162,377     290,897       247,779     144,576  
Total Cash and Cash Equivalents   191,114     235,178     338,547       296,047     224,184  
                       
Investment Securities Available for Sale   510,846     529,686     541,102       522,734     500,139  
Investment Securities Held to Maturity   184,262     157,074     158,515       177,365     189,928  
Total Investment Securities   695,108     686,760     699,617       700,099     690,067  
                       
Loans Held for Sale   7,800     8,213     7,498       10,886     10,510  
                       
Loans, Net of Unearned Interest                      
Commercial, Financial, & Agricultural   215,963     213,544     214,595       216,404     223,278  
Real Estate - Construction   67,813     67,331     59,938       58,443     54,107  
Real Estate - Commercial   527,331     519,140     503,868       503,978     497,775  
Real Estate - Residential   306,272     302,072     295,406       272,895     276,193  
Real Estate - Home Equity   228,499     230,995     231,300       236,512     235,433  
Consumer   273,670     269,539     268,921       262,735     258,173  
Other Loans   9,311     17,057     9,586       8,614     10,875  
Overdrafts   1,479     1,518     1,345       1,708     1,678  
Total Loans, Net of Unearned Interest   1,630,338     1,621,196     1,584,959       1,561,289     1,557,512  
Allowance for Loan Losses   (13,339 )   (13,242 )   (13,335 )     (13,431 )   (13,744 )
Loans, Net   1,616,999     1,607,954     1,571,624       1,547,858     1,543,768  
                       
Premises and Equipment, Net   92,345     92,495     93,755       95,476     96,499  
Goodwill   84,811     84,811     84,811       84,811     84,811  
Other Real Estate Owned   5,987     7,968     9,501       10,638     12,738  
Other Assets   96,678     91,464     90,178       99,382     90,577  
Total Other Assets   279,821     276,738     278,245       290,307     284,625  
                       
Total Assets $ 2,790,842   $ 2,814,843   $ 2,895,531     $ 2,845,197   $ 2,753,154  
                       
LIABILITIES                      
Deposits:                      
Noninterest Bearing Deposits $ 870,644   $ 842,314   $ 836,011     $ 791,182   $ 801,671  
NOW Accounts   749,816     787,090     882,605       904,014     793,363  
Money Market Accounts   249,964     265,032     263,080       252,800     257,004  
Regular Savings Accounts   329,742     327,560     321,160       304,680     298,682  
Certificates of Deposit   147,451     149,937     156,449       159,610     164,387  
Total Deposits   2,347,617     2,371,933     2,459,305       2,412,286     2,315,107  
                       
Short-Term Borrowings   6,777     6,105     7,603       12,749     12,113  
Subordinated Notes Payable   52,887     52,887     52,887       52,887     52,887  
Other Long-Term Borrowings   15,047     15,631     16,460       14,881     21,368  
Other Liabilities   83,313     86,774     81,217       77,226     75,055  
                       
Total Liabilities   2,505,641     2,533,330     2,617,472       2,570,029     2,476,530  
                       
SHAREOWNERS' EQUITY                      
Common Stock   170     170     170       168     168  
Additional Paid-In Capital   35,892     35,522     34,859       34,188     33,152  
Retained Earnings   275,013     271,646     268,934       267,037     264,581  
Accumulated Other Comprehensive Loss, Net of Tax   (25,874 )   (25,825 )   (25,904 )     (26,225 )   (21,277 )
                       
Total Shareowners' Equity   285,201     281,513     278,059       275,168     276,624  
                       
Total Liabilities and Shareowners' Equity $ 2,790,842   $ 2,814,843   $ 2,895,531     $ 2,845,197   $ 2,753,154  
                       
OTHER BALANCE SHEET DATA                      
Earning Assets $ 2,473,940   $ 2,478,546   $ 2,582,971     $ 2,520,053   $ 2,402,664  
Interest Bearing Liabilities   1,551,684     1,604,242     1,700,244       1,701,621     1,599,804  
                       
Book Value Per Diluted Share $ 16.73   $ 16.54   $ 16.38     $ 16.23   $ 16.39  
Tangible Book Value Per Diluted Share   11.76     11.55     11.38       11.23     11.37  
                       
Actual Basic Shares Outstanding   16,966     16,964     16,954       16,845     16,807  
Actual Diluted Shares Outstanding   17,045     17,025     16,979       16,949     16,874  


CAPITAL CITY BANK GROUP, INC.                                
CONSOLIDATED STATEMENT OF OPERATIONS                          
Unaudited                                
                                 
                            Nine Months Ended
    2017     2016     September 30,
(Dollars in thousands, except per share data)      Third Quarter   Second Quarter   First Quarter     Fourth Quarter   Third Quarter     2017   2016
                                 
INTEREST INCOME                                    
Interest and Fees on Loans $ 19,479   $ 18,720 $ 18,005   $ 18,671 $ 18,046   $ 56,204 $ 54,196
Investment Securities   2,416     2,169   2,042     1,949   1,846     6,627   5,234
Funds Sold   446     533   493     212   212     1,472   892
Total Interest Income   22,341     21,422   20,540     20,832   20,104     64,303   60,322
                                 
INTEREST EXPENSE                                
Deposits   530     388   281     224   223     1,199   655
Short-Term Borrowings   15     17   45     57   43     77   91
Subordinated Notes Payable   420     404   379     363   341     1,203   1,071
Other Long-Term Borrowings   115     117   99     129   177     331   599
Total Interest Expense   1,080     926   804     773   784     2,810   2,416
Net Interest Income   21,261     20,496   19,736     20,059   19,320     61,493   57,906
Provision for Loan Losses   490     589   310     464   -     1,389   355
Net Interest Income after Provision for
  Loan Losses
  20,771     19,907   19,426     19,595   19,320     60,104   57,551
                                 
NONINTEREST INCOME                                
Deposit Fees   5,153     5,052   5,090     5,238   5,373     15,295   16,094
Bank Card Fees   2,688     2,870   2,803     2,754   2,759     8,361   8,467
Wealth Management Fees   2,197     2,073   1,842     1,773   1,774     6,112   5,256
Mortgage Banking Fees   1,480     1,556   1,308     1,392   1,503     4,344   3,800
Other   1,478     1,584   1,675     1,621   1,602     4,737   7,286
Total Noninterest Income   12,996     13,135   12,718     12,778   13,011     38,849   40,903
                                 
NONINTEREST EXPENSE                                
Compensation   16,349     16,292   16,496     16,699   15,993     49,137   48,285
Occupancy, Net   4,501     4,555   4,381     4,519   4,734     13,437   13,777
Other Real Estate, Net   (118 )   315   583     343   821     780   3,306
Other   5,975     6,759   6,462     5,999   6,474     19,196   20,286
Total Noninterest Expense   26,707     27,921   27,922     27,560   28,022     82,550   85,654
                                 
OPERATING PROFIT   7,060     5,121   4,222     4,813   4,309     16,403   12,800
Income Tax Expense   2,505     1,560   1,478     1,517   1,436     5,543   4,350
NET INCOME $ 4,555   $ 3,561 $ 2,744   $ 3,296 $ 2,873   $ 10,860 $ 8,450
                                 
PER SHARE DATA                                
Basic Net Income $ 0.27   $ 0.21 $ 0.16   $ 0.20 $ 0.18   $ 0.64 $ 0.50
Diluted Net Income   0.27     0.21   0.16     0.20   0.17     0.64   0.49
Cash Dividend $ 0.07   $ 0.05 $ 0.05   $ 0.05 $ 0.04   $ 0.17 $ 0.12
AVERAGE SHARES                                
Basic   16,965     16,955   16,919     16,809   16,804     16,946   17,049
Diluted   17,044     17,016   16,944     16,913   16,871     17,009   17,100


CAPITAL CITY BANK GROUP, INC.                                
ALLOWANCE FOR LOAN LOSSES                                
AND RISK ELEMENT ASSETS                                
Unaudited                                
                                 
                            Nine Months Ended
    2017     2016      September 30,
(Dollars in thousands, except per share data)      Third Quarter   Second Quarter   First Quarter       Fourth Quarter   Third Quarter       2017     2016  
                                 
ALLOWANCE FOR LOAN LOSSES                                
Balance at Beginning of Period $ 13,242   $ 13,335   $ 13,431     $ 13,744   $ 13,677     $ 13,431   $ 13,953  
Provision for Loan Losses   490     589     310       464     0       1,389     355  
Net Charge-Offs   393     682     406       777     (67 )     1,481     564  
Balance at End of Period $ 13,339   $ 13,242   $ 13,335     $ 13,431   $ 13,744     $ 13,339   $ 13,744  
As a % of Loans   0.82 %   0.81 %   0.84 %     0.86 %   0.88 %     0.82 %   0.88 %
As a % of Nonperforming Loans   203.39 %   166.23 %   160.70 %     157.40 %   159.56 %     203.39 %   159.56 %
                                 
CHARGE-OFFS                                
Commercial, Financial and Agricultural $ 276   $ 324   $ 93     $ 377   $ 143     $ 693   $ 484  
Real Estate - Construction   -     -     -       -     -       -     -  
Real Estate - Commercial   94     478     71       70     5.00       643     279  
Real Estate - Residential   125     44     116       120     96       285     779  
Real Estate - Home Equity   50     -     92       38     51       142     412  
Consumer   455     537     624       771     479       1,616     1,356  
Total Charge-Offs $ 1,000   $ 1,383   $ 996     $ 1,376   $ 774     $ 3,379   $ 3,310  
                                 
RECOVERIES                                
Commercial, Financial and Agricultural $ 79   $ 40   $ 81     $ 50   $ 199     $ 200   $ 287  
Real Estate - Construction   50     -     -       -     -       50     -  
Real Estate - Commercial   69     58     23       45     45       150     363  
Real Estate - Residential   60     202     213       277     139       475     954  
Real Estate - Home Equity   84     39     29       32     237       152     377  
Consumer   265     362     244       195     221       871     765  
Total Recoveries $ 607   $ 701   $ 590     $ 599   $ 841     $ 1,898   $ 2,746  
                                 
NET CHARGE-OFFS $ 393   $ 682   $ 406     $ 777   $ (67 )   $ 1,481   $ 564  
                                 
Net Charge-Offs as a % of Average Loans (1)   0.10 %   0.17 %   0.10 %     0.20 %   (0.02 )%     0.12 %   0.05 %
                                 
RISK ELEMENT ASSETS                                
Nonaccruing Loans $ 6,558   $ 7,966   $ 8,298     $ 8,533   $ 8,614            
Other Real Estate Owned   5,987     7,968     9,501       10,638     12,738            
Total Nonperforming Assets $ 12,545   $ 15,934   $ 17,799     $ 19,171   $ 21,352            
                                 
Past Due Loans 30-89 Days $ 5,687   $ 3,789   $ 3,263     $ 6,438   $ 5,667            
Past Due Loans 90 Days or More   -     -     -       -     -            
Classified Loans   36,545     41,322     40,978       41,507     43,228            
Performing Troubled Debt Restructuring's $ 33,427   $ 35,436   $ 36,555     $ 38,233   $ 35,046            
                                 
Nonperforming Loans as a % of Loans   0.40 %   0.49 %   0.52 %     0.54 %   0.55 %          
Nonperforming Assets as a % of Loans and                                
  Other Real Estate   0.76 %   0.97 %   1.11 %     1.21 %   1.35 %          
Nonperforming Assets as a % of Total Assets   0.45 %   0.57 %   0.61 %     0.67 %   0.78 %          
                                 
(1) Annualized                                


CAPITAL CITY BANK GROUP, INC.                                                                                                        
AVERAGE BALANCE AND INTEREST RATES(1)                                                                                                            
Unaudited                                                                                                                    
                                                                                                                     
    Third Quarter 2017       Second Quarter 2017       First Quarter 2017       Fourth Quarter 2016       Third Quarter 2016       Sep 2017 YTD       Sep 2016 YTD  
(Dollars in thousands)   Average
Balance
  Interest   Average
Rate
      Average
Balance
    Interest   Average
Rate
      Average
Balance
    Interest   Average
Rate
      Average
Balance
  Interest   Average
Rate
      Average
Balance
  Interest   Average
Rate
      Average
Balance
  Interest   Average
Rate
      Average
Balance
    Interest   Average
Rate
 
ASSETS:                                                                                                                    
Loans, Net of Unearned Interest $ 1,638,578     19,672   4.76 %   $ 1,608,629       18,880   4.71 %   $ 1,585,561       18,137   4.64 %   $ 1,573,264     18,827   4.76 %   $ 1,555,889     18,216   4.66 %   $ 1,611,117     56,689   4.70 %   $ 1,531,813       54,590   4.76 %
                                                                                                                     
Investment Securities                                                                                                                    
Taxable Investment Securities   588,518     2,150   1.45       591,825       1,898   1.28       600,528       1,784   1.20       614,560     1,726   1.12       606,606     1,632   1.07       593,579     5,832   1.31       576,790       4,591   1.03  
Tax-Exempt Investment Securities   98,463     407   1.65       100,742       414   1.64       97,965       396   1.62       90,046     343   1.52       89,241     327   1.47       99,059     1,217   1.64       91,399       984   1.44  
                                                                                                                     
Total Investment Securities   686,981     2,557   1.48       692,567       2,312   1.34       698,493       2,180   1.26       704,606     2,069   1.17       695,847     1,959   1.12       692,638     7,049   1.36       668,189       5,575   1.11  
                                                                                                                     
Funds Sold   140,728     446   1.26       200,834       533   1.06       245,153       493   0.81       145,518     212   0.58       166,207     212   0.51       195,189     1,472   1.01       235,414       892   0.51  
                                                                                                                     
Total Earning Assets   2,466,287    $ 22,675   3.65 %     2,502,030     $ 21,725   3.48 %     2,529,207     $ 20,810   3.33 %     2,423,388   $ 21,108   3.47 %     2,417,943   $ 20,387   3.35 %     2,498,944   $ 65,210   3.49 %     2,435,416     $ 61,057   3.35 %
                                                                                                                     
Cash and Due From Banks   51,880                 52,312                   48,906                   50,207                 45,139                 51,043                 46,521              
Allowance for Loan Losses   (13,542 )               (13,662 )                 (13,436 )                 (14,017 )               (14,052 )               (13,547 )               (14,102 )            
Other Assets   275,335                 276,799                   280,463                   283,885                 285,435                 277,514                 287,444              
                                                                                                                     
Total Assets $ 2,779,960               $ 2,817,479                 $ 2,845,140                 $ 2,743,463               $ 2,734,465               $ 2,813,954               $ 2,755,279              
                                                                                                                     
LIABILITIES:                                                                                                                    
Interest Bearing Deposits                                                                                                                    
NOW Accounts $ 755,620   $ 339   0.18 %     $ 806,621     $ 222   0.11 %   $ 880,707     $ 134   0.06 %   $ 782,518   $ 78   0.04 %   $ 774,899   $ 78   0.04 %   $ 813,858   $ 694   0.11 %   $ 778,840     $ 214   0.04 %
Money Market Accounts   262,486     80   0.12       261,726       57   0.09       259,106       35   0.06       257,398     31   0.05       258,183     30   0.05       261,118     172   0.09       255,885       89   0.05  
Savings Accounts    327,675     40   0.05       322,833       39   0.05       311,212       38   0.05       303,006     37   0.05       297,172     37   0.05       320,634     118   0.05       288,740       107   0.05  
Time Deposits   148,652     71   0.19       152,811       70   0.18       158,289       74   0.19       161,859     78   0.19       165,324     78   0.19       153,215     215   0.19       171,052       245   0.19  
Total Interest Bearing Deposits   1,494,433     530   0.14 %     1,543,991       388   0.10 %     1,609,314       281   0.07 %     1,504,781     224   0.06 %     1,495,578     223   0.06 %     1,548,825     1,199   0.11 %     1,494,517       655   0.06 %
                                                                                                                     
Short-Term Borrowings   9,920     15   0.59 %     8,957       17   0.75 %     12,810       45   1.43 %     14,768     57   1.54 %     12,162     43   1.39 %     10,552     77   0.97 %     44,147       91   0.28 %
Subordinated Notes Payable   52,887     420   3.11       52,887       404   3.02       52,887       379   2.86       52,887     363   2.68       52,887     341   2.52       52,887     1,203   3.00       56,683       1,071   2.48  
Other Long-Term Borrowings   15,427     115   2.95       16,065       117   2.93       14,468       99   2.77       17,473     129   2.93       23,629     177   2.98       15,324     331   2.89       26,031       599   3.07  
                                                                                                                     
Total Interest Bearing Liabilities   1,572,667   $ 1,080   0.28 %     1,621,900     $ 926   0.23 %     1,689,479     $ 804   0.20 %     1,589,909   $ 773   0.20 %     1,584,256   $ 784   0.20 %     1,627,588   $ 2,810   0.24 %     1,621,378     $ 2,416   0.20 %
                                                                                                                     
Noninterest Bearing Deposits   834,729                 829,432                   797,964                   802,136                 793,163                 820,843                 780,167              
Other Liabilities   87,268                 84,486                   79,208                   72,475                 79,639                 83,683                 75,603              
                                                                                                                     
Total Liabilities   2,494,664                 2,535,818                   2,566,651                   2,464,520                 2,457,058                 2,532,114                 2,477,148              
                                                                                                                     
SHAREOWNERS' EQUITY:   285,296                 281,661                   278,489                   278,943                 277,407                 281,840                 278,131              
                                                                                                                     
Total Liabilities and Shareowners' Equity $ 2,779,960               $ 2,817,479                 $ 2,845,140                 $ 2,743,463               $ 2,734,465               $ 2,813,954               $ 2,755,279              
                                                                                                                     
Interest Rate Spread     $ 21,595   3.37 %         $ 20,799   3.25 %         $ 20,006   3.14 %       $ 20,335   3.27 %       $ 19,603   3.15 %       $ 62,400   3.25 %         $ 58,641   3.15 %
                                                                                                                     
Interest Income and Rate Earned(1)       22,675   3.65             21,725   3.48             20,810   3.33           21,108   3.47           20,387   3.35           65,210   3.49             61,057   3.35  
Interest Expense and Rate Paid(2)       1,080   0.17             926   0.15             804   0.13           773   0.13           784   0.13           2,810   0.15             2,416   0.13  
                                                                                                                     
Net Interest Margin     $ 21,595   3.48 %         $ 20,799   3.33 %         $ 20,006   3.21 %       $ 20,335   3.34 %       $ 19,603   3.23 %       $ 62,400   3.34 %         $ 58,641   3.22 %
                                                                                                                     
(1)  Interest and average rates are calculated on a tax-equivalent basis using the 35% Federal tax rate.                                             
(2)  Rate calculated based on average earning assets.                                                                         

For Information Contact:

J. Kimbrough Davis
Executive Vice President and Chief Financial Officer
850.402.7820

Primary Logo

Source: Capital City Bank Group